XML 65 R56.htm IDEA: XBRL DOCUMENT v3.25.4
CAPITAL MANAGEMENT (Schedule of Classification of Each Class of Financial Assets/Liabilities) (Details) - USD ($)
$ in Thousands
Jun. 30, 2025
Dec. 31, 2024
Loans and receivables at amortised cost    
Cash and cash equivalents $ 1,546 $ 5,167
Liabilities at amortised cost    
Convertible loan note 15,857 15,401
Exchangeable note (210) (210)
Fair value through profit and loss (FVPL)    
Derivative asset – prepayment option 67 166
Level 1 [Member]    
Loans and receivables at amortised cost    
Trade receivables 7,946 13,416
Cash and cash equivalents 1,546 5,167
Loans and receivables at amortised cost 9,492 18,583
Liabilities at amortised cost    
Senior secured term loan 0 0
Convertible loan note 0 0
Exchangeable note 0 0
Lease liabilities (12,850) (12,762)
Trade and other payables (excluding deferred income) (26,379) (26,585)
Provisions (2,134) (2,529)
Liabilities at amortised cost (41,363) (41,876)
Fair value through profit and loss (FVPL)    
Derivative liability – warrants 0 0
Derivative asset – prepayment option 0 0
Equity investments in Novus 0 0
Fair value through profit and loss (FVPL) 0 0
Financial assets/liabilities (31,871) (23,293)
Level 2 [Member]    
Loans and receivables at amortised cost    
Trade receivables 0 0
Cash and cash equivalents 0 0
Loans and receivables at amortised cost 0 0
Liabilities at amortised cost    
Senior secured term loan (83,643) (72,391)
Convertible loan note (15,857) (15,401)
Exchangeable note (210) (210)
Lease liabilities 0 0
Trade and other payables (excluding deferred income) 0 0
Provisions 0 0
Liabilities at amortised cost (99,710) (88,002)
Fair value through profit and loss (FVPL)    
Derivative liability – warrants (1,114) (1,658)
Derivative asset – prepayment option 67 166
Equity investments in Novus 0 0
Fair value through profit and loss (FVPL) (1,047) (1,492)
Financial assets/liabilities (100,757) (89,494)
Level 3 [Member]    
Loans and receivables at amortised cost    
Trade receivables 0 0
Cash and cash equivalents 0 0
Loans and receivables at amortised cost 0 0
Liabilities at amortised cost    
Senior secured term loan 0 0
Convertible loan note 0 0
Exchangeable note 0 0
Lease liabilities 0 0
Trade and other payables (excluding deferred income) 0 0
Provisions 0 0
Liabilities at amortised cost 0 0
Fair value through profit and loss (FVPL)    
Derivative liability – warrants 0 0
Derivative asset – prepayment option 0 0
Equity investments in Novus 2,763 2,455
Fair value through profit and loss (FVPL) 2,763 2,455
Financial assets/liabilities 2,763 2,455
Total carrying amount [Member]    
Loans and receivables at amortised cost    
Trade receivables 7,946 13,416
Cash and cash equivalents 1,546 5,167
Loans and receivables at amortised cost 9,492 18,583
Liabilities at amortised cost    
Senior secured term loan (83,643) (72,391)
Convertible loan note (15,857) (15,401)
Exchangeable note (210) (210)
Lease liabilities (12,850) (12,762)
Trade and other payables (excluding deferred income) (26,379) (26,585)
Provisions (2,134) (2,529)
Liabilities at amortised cost (141,073) (129,878)
Fair value through profit and loss (FVPL)    
Derivative liability – warrants (1,114) (1,658)
Derivative asset – prepayment option 67 166
Equity investments in Novus 2,763 2,455
Fair value through profit and loss (FVPL) 1,716 963
Financial assets/liabilities (129,865) (110,332)
Fair Value [Member]    
Loans and receivables at amortised cost    
Trade receivables 7,946 13,416
Cash and cash equivalents 1,546 5,167
Loans and receivables at amortised cost 9,492 18,583
Liabilities at amortised cost    
Senior secured term loan (83,643) (72,391)
Convertible loan note (15,857) (15,401)
Exchangeable note (210) (210)
Lease liabilities (12,850) (12,762)
Trade and other payables (excluding deferred income) (26,379) (26,585)
Provisions (2,134) (2,529)
Liabilities at amortised cost (141,073) (129,878)
Fair value through profit and loss (FVPL)    
Derivative liability – warrants (1,114) (1,658)
Derivative asset – prepayment option 67 166
Equity investments in Novus 2,763 2,455
Fair value through profit and loss (FVPL) 1,716 963
Financial assets/liabilities $ (129,865) $ (110,332)